Smith-Midland Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	11.77	7.68	0.8	0.8	7.57	2.67
Depreciation & Amortization	2.58	2.66	2.4	2.88	2.67	2.41
Stock-Based Compensation	0.02	0.05	0.38	0.51	0.53	0.16
Other Adjustments	0.07	-0.98	-0.8	0.38	-3.48	0.48
Change in Receivables	-8.21	-3.34	-0.55	-7.11	0.05	2.43
Changes in Inventories	-1.66	-1.54	-1.35	-0.99	-0.65	0.05
Changes in Accounts Payable	-0.07	-3.02	1.52	3.75	0.21	-1.31
Changes in Accrued Expenses	0.33	0.17	0.45	-0.11	-0.5	0.99
Changes in Income Taxes Payable	2.66	1.07	0.33	-1.89	1.56	0.47
Changes in Unearned Revenue	3.28	3.4	2.72	0.1	1.95	0.24
Changes in Other Operating Activities	0.4	-0.97	1.84	-4.66	-0.78	-1.1
Operating Cash Flow	11.07	5.16	7.73	-6.33	9.13	7.49
Operating Cash Flow Growth	9.90%	-33.29%	-	-	21.89%	90.41%
Capital Expenditures	-6.04	-6.2	-5.01	-2.75	-5.37	-2.63
Sale of Property, Plant & Equipment	0.03	0.05	0.35	0.12	0.49	0.24
Purchases of Investments	-	-	-	-	-0.02	-0.03
Proceeds from Sale of Investments	-	-	-	-	1.25	-
Investing Cash Flow	-6.01	-6.15	-4.66	-2.63	-3.65	-2.42
Long-Term Debt Issued	-	-	-	2.81	0.05	5.49
Long-Term Debt Repaid	-0.69	-0.64	-0.62	-0.58	-0.79	-2.87
Net Long-Term Debt Issued (Repaid)	-0.69	-0.64	-0.62	2.22	-0.74	2.62
Common Dividends Paid	-	-	-	-	-	-0.28
Other Financing Activities	-	-	-	-0.03	-	-
Financing Cash Flow	-0.69	-0.64	-0.62	2.2	-0.74	2.33
Net Cash Flow	4.36	-1.63	2.45	-6.77	4.73	7.4
Free Cash Flow	5.03	-1.05	2.72	-9.08	3.76	4.86
Free Cash Flow Growth	-	-	-	-	-22.65%	-
FCF Margin	5.66%	-1.33%	4.57%	-18.12%	7.42%	11.08%
Free Cash Flow Per Share	0.95	-0.20	0.51	-1.73	0.72	0.93
Levered Free Cash Flow	12.56	2.59	3.07	-0.64	5.91	4.4
Unlevered Free Cash Flow	14.13	3.29	3.57	-2.94	4.22	1.76

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q